Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.32% first-year return on $537k initial cash invested.
-24.32%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$7,680
Rent
-$10,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,680 income − $18,571 expenses = $10,891 out of pocket
Investment Breakdown
|
Purchase Price
$2473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$537k
Downpayment
20%
$495k
Closing costs
1%
$24,731
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,680
Total Expenses
$18,571
Mortgage P&I
161%
$12,398
Property Taxes
21%
$1,612
Home Insurance
11%
$875
HOA
0%
$0
Property Management
15%
$1,152
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,920